Flat E14 1 bed 1 bath

Sail Court, Tower Hamlets, London E14

London, England · E14

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£17,598

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

51%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,148	£20,450	£20,961	£21,486	£22,130	£105,175
Total Expenses	£16,512	£16,589	£16,683	£16,779	£16,886	£83,449
Profit Before Tax	£3,636	£3,862	£4,279	£4,707	£5,244	£21,726
Profit After Tax	£2,945	£3,128	£3,466	£3,812	£4,248	£17,598
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£2,948	£3,131	£9,766	£15,058	£19,212	£50,115
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change